Valuation Masan Group Corporation Thailand S.E.

Stocks

MSN19

TH8483124906

Food Processing

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
3.240 ^THB	+1.25%		0.00%	-

10-22	Masan Group Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-05	Vietnam's Masan High-Tech seeks approval for 5% private placement to fund tungsten expansion	RE

Company Valuation: Masan Group Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201,872,240	132,406,405	95,866,508	100,684,613	111,335,490	108,359,796	-	-
Change	-	-34.41%	-27.6%	5.03%	10.58%	-2.67%	-	-
Enterprise Value (EV) ¹	237,412,310	132,406,405	148,519,293	140,943,541	164,110,818	157,152,814	152,228,259	142,395,540
Change	-	-44.23%	12.17%	-5.1%	16.44%	-4.24%	-3.13%	-6.46%
P/E	23.5x	37x	228x	52x	28.4x	10.5x	9.35x	7.9x
PBR	6.14x	-	3.61x	3.33x	3.15x	2.43x	1.92x	1.65x
PEG	-	-0.6x	-2.6x	0x	0x	0x	0.8x	0.4x
Capitalization / Revenue	2.28x	1.74x	1.23x	1.21x	1.36x	0.89x	0.81x	0.74x
EV / Revenue	2.68x	1.74x	1.9x	1.69x	2.01x	1.29x	1.13x	0.97x
EV / EBITDA	21.8x	14.6x	17.9x	13.7x	14.8x	6.37x	7.45x	6.1x
EV / EBIT	37.8x	28.4x	35.5x	22.8x	21.4x	7.9x	8.02x	6.61x
EV / FCF	-	-	-85.9x	21.9x	-337x	83.8x	14.4x	14.6x
FCF Yield	-	-	-1.16%	4.56%	-0.3%	1.19%	6.94%	6.87%
Dividend per Share ²	-	-	-	-	-	1,347	1,399	1,725
Rate of return	-	-	-	-	-	1.81%	1.88%	2.33%
EPS ²	6,058	2,511	294	1,345	2,710	7,100	7,933	9,392
Distribution rate	-	-	-	-	-	19%	17.6%	18.4%
Net sales ¹	88,628,767	76,189,225	78,251,619	83,177,720	81,621,329	122,060,559	134,182,470	147,120,339
EBITDA ¹	10,915,173	9,075,694	8,302,418	10,306,344	11,092,993	24,667,878	20,423,975	23,351,086
EBIT ¹	6,283,494	4,669,171	4,178,755	6,173,389	7,664,287	19,899,883	18,985,680	21,546,631
Net income ¹	8,562,882	3,566,996	418,695	1,999,059	4,108,306	10,732,429	12,104,606	14,602,529
Net Debt ¹	35,540,070	-	52,652,785	40,258,928	52,775,328	48,793,018	43,868,463	34,035,743
Reference price ²	142,500.00	93,000.00	67,000.00	70,000.00	77,000.00	74,200.00	74,200.00	74,200.00
Nbr of stocks (in thousands)	1,416,647	1,423,725	1,430,843	1,438,352	1,445,915	1,460,375	-	-
Announcement Date	1/27/22	1/28/23	1/30/24	1/24/25	1/24/26	-	-	-

¹VND in Million²VND

Estimates

P/E, Detailed evolution

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	21.75x	2.94x	14.46x	3.77%	258B
MONDELEZ INTERNATIONAL, INC.	19.4x	2.49x	14.84x	3.3%	79.58B
DANONE	16.55x	1.72x	9.76x	3.79%	44.17B
ARCHER-DANIELS-MIDLAND COMPANY	14.46x	0.52x	9.3x	2.67%	37.69B
THE HERSHEY COMPANY	19.94x	3.05x	12.39x	3.51%	33.05B
AJINOMOTO CO., INC.	34.98x	3.03x	17.65x	1.06%	30.9B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.02x	5.48x	17.46x	3.22%	29.65B
KRAFT HEINZ	-8.48x	1.85x	9.24x	6.67%	28.53B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18x	1.72x	12.18x	4.74%	27.4B
Average	18.07x	2.53x	13.03x	3.64%	63.26B
Weighted average by Cap.	19.68x	2.65x	13.65x	3.63%